Subscribe

Smoore International Holdings Limited (SMORF)

USD0.98 -0.03 (-3.12%)
CN OTC Consumer Defensive Tobacco
Address No. 16, Dongcai Industrial Zone
Shenzhen, CN
CEO Zhiping Chen
IPO 2021-03-12
ISIN KYG8245V1023

Explore sections of this company profile

Also trades on Hong Kong Stock Exchange · 6969.HK (HKD) Other OTC · SMORF (USD)
Description

Smoore International Holdings Limited operates as an investment holding company, primarily dedicated to providing cutting-edge vaping technology solutions. The company is engaged in the full lifecycle of closed-system vaping devices and their components, from research and design to manufacturing, supplying these products to both established tobacco companies and independent vaping businesses. Additionally, Smoore caters to individual consumers by offering open-system vaping hardware under its recognized Vaporesso and FEELM brands. Its market footprint is extensive, covering regions such as Hong Kong, mainland China, the United States, the United Kingdom, France, Japan, and Switzerland, alongside a broader global presence. The firm was founded in 2009 and its corporate headquarters are located in Shenzhen, China.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
USD0.98 -0.03 (-3.12%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
106
Beta
0.37
Float Shares
1.77B
Free Float %
28.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% +0.00% +0.00% +0.00% +32.08% +32.08% +12.00% -34.88% -80.14% -82.28% -82.28%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Analyst Consensus (2 ratings, all time) Hold
Price Targets & DCF
Current price
0.98
DCF (Unlevered) 0.86 -12.5%
DCF (Levered) 0.50 -48.7%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Quality scores
Altman Z-Score
7.71
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
2 / 10
No MOAT
Operational MOAT
✗ Below peers
  • Revenue growth Tobacco: +5.3%
    +17.7% Q4'25: +34.1% (vs Q4'23)
  • EPS growth Tobacco: +18.8%
    -19.1% Q4'25: -41.4% (vs Q4'23)
  • FCF margin FCF growth · Tobacco: +9.5%
    -2.6% Q4'25: -2.4% (vs Q4'23)
  • EBIT margin Tobacco: +20.5%
    +7.7% Q4'25: +8.3% (vs Q4'23)
  • ROIC Tobacco: +16.0%
    +5.8% Q4'25: +14.9% (vs Q4'23)
  • Share dilution Tobacco: +0.0%
    +1.2% Q4'25: +1.2% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Tobacco: 0.25×
    1.65× Q4'25: 0.68× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.37) × ERP
WACC = 96% × Ke + 4% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 0.86 Current price: 0.98
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
7 Rev. Ana.
1 EPS Ana.
Dec 2027
7 Rev. Ana.
1 EPS Ana.
Dec 2028
4 Rev. Ana.
1 EPS Ana.
Revenue
10.01B
est: 1.65B (+506.1%)
13.76B
est: 2.18B (+531.7%)
12.14B
est: 12.13B (+0.1%)
11.17B
est: 11.30B (-1.2%)
11.80B
est: 11.92B (-1.0%)
13.89B
est: 14.03B (-1.0%)
17.17B
15.65B – 18.67B
+22.3% YoY
19.87B
18.03B – 23.11B
+15.7% YoY
22.66B
20.60B – 25.56B
+14.0% YoY
EBITDA
3.19B
est: 506.46M (+529.7%)
6.32B
est: 667.75M (+846.8%)
3.21B
est: 3.84B (-16.6%)
2.24B
est: 3.58B (-37.6%)
1.98B
est: 2.83B (-30.2%)
1.35B
est: 3.34B (-59.5%)
4.08B
3.72B – 4.44B
+22.3% YoY
4.72B
4.29B – 5.49B
+15.7% YoY
5.39B
4.90B – 6.08B
+14.0% YoY
EBIT
3.13B
est: 487.14M (+543.2%)
6.23B
est: 642.28M (+870.7%)
2.98B
est: 3.70B (-19.4%)
1.96B
est: 3.45B (-43.0%)
1.69B
est: 2.61B (-35.2%)
1.07B
est: 3.08B (-65.0%)
3.76B
3.43B – 4.09B
+22.3% YoY
4.35B
3.95B – 5.06B
+15.7% YoY
4.96B
4.51B – 5.60B
+14.0% YoY
Net Income
2.40B
est: 576.99M (+315.9%)
5.29B
est: 866.17M (+510.4%)
2.51B
est: 2.84B (-11.5%)
1.65B
est: 1.64B (+0.5%)
1.30B
est: 1.38B (-5.8%)
1.04B
est: 1.16B (-10.5%)
1.46B
1.28B – 1.70B
+25.8% YoY
2.12B
1.87B – 2.47B
+45.4% YoY
2.51B
2.21B – 2.93B
+18.5% YoY
SGA
899.84M
est: 149.75M (+500.9%)
1.06B
est: 197.44M (+435.2%)
1.54B
est: 1.11B (+37.8%)
1.39B
est: 1.04B (+34.3%)
1.83B
est: 1.51B (+21.5%)
2.08B
est: 1.78B (+17.1%)
2.17B
1.98B – 2.36B
+22.3% YoY
2.52B
2.28B – 2.93B
+15.7% YoY
2.87B
2.61B – 3.24B
+14.0% YoY
EPS
0.44
est: 0.09 (+370.3%)
0.89
est: 0.14 (+533.7%)
0.42
est: 0.46 (-8.7%)
0.27
est: 0.27 (+1.3%)
0.21
est: 0.22 (-5.6%)
0.17
est: 0.19 (-8.8%)
0.23
0.21 – 0.27
+25.8% YoY
0.34
0.30 – 0.40
+45.4% YoY
0.40
0.36 – 0.47
+18.5% YoY

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
2.47B
OE per share TTM
0.40
Owner's Yield
28.88%
Maintenance CapEx ratio
82.48%
Maint CapEx / Avg PPE
28.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
57.9K
Shares Outstanding
6.20B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Zhiping Chen Chief Executive Officer & Chairman of the Board 1M male
Guisheng Wang CICPA Chief Financial Officer, Executive Director & Joint Company Secretary 623.5K male
Xin Wang Executive Director 255.8K female
Shaoming Xiong Executive Director & Vice GM 189.8K male
Baosheng Lai Group Vice President & Group President of APV Business male
Weidong Pan General Manager of Technology Center male
Chunhua Luo General Manager of Operation Department male
Choi Ha Cheng Joint Company Secretary female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits